[HIL] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 69.54%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,234 26,743 40,259 43,293 31,364 20,550 19,773 -0.45%
PBT 726 -721 7,366 10,697 9,497 -1,113 1,131 -7.11%
Tax -507 -415 -1,187 -1,161 -929 -86 -501 0.19%
NP 219 -1,136 6,179 9,536 8,568 -1,199 630 -16.13%
-
NP to SH 254 -1,287 6,271 9,701 8,588 -1,200 723 -15.98%
-
Tax Rate 69.83% - 16.11% 10.85% 9.78% - 44.30% -
Total Cost 19,015 27,879 34,080 33,757 22,796 21,749 19,143 -0.11%
-
Net Worth 279,399 274,186 273,136 248,100 220,025 195,348 176,411 7.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 279,399 274,186 273,136 248,100 220,025 195,348 176,411 7.95%
NOSH 282,222 279,782 278,711 278,764 278,831 279,069 258,214 1.49%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.14% -4.25% 15.35% 22.03% 27.32% -5.83% 3.19% -
ROE 0.09% -0.47% 2.30% 3.91% 3.90% -0.61% 0.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.82 9.56 14.44 15.53 11.25 7.36 7.66 -1.91%
EPS 0.09 -0.46 2.25 3.48 3.08 -0.43 0.28 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.98 0.89 0.7891 0.70 0.6832 6.37%
Adjusted Per Share Value based on latest NOSH - 278,764
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.76 8.01 12.05 12.96 9.39 6.15 5.92 -0.45%
EPS 0.08 -0.39 1.88 2.90 2.57 -0.36 0.22 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8364 0.8208 0.8177 0.7427 0.6587 0.5848 0.5281 7.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.44 0.86 0.44 0.35 0.44 0.36 -
P/RPS 6.02 4.60 5.95 2.83 3.11 5.98 4.70 4.20%
P/EPS 455.56 -95.65 38.22 12.64 11.36 -102.33 128.57 23.44%
EY 0.22 -1.05 2.62 7.91 8.80 -0.98 0.78 -19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.88 0.49 0.44 0.63 0.53 -4.18%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.39 0.38 0.78 0.66 0.34 0.50 0.35 -
P/RPS 5.72 3.98 5.40 4.25 3.02 6.79 4.57 3.80%
P/EPS 433.33 -82.61 34.67 18.97 11.04 -116.28 125.00 22.99%
EY 0.23 -1.21 2.88 5.27 9.06 -0.86 0.80 -18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.80 0.74 0.43 0.71 0.51 -4.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment